XML 46 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2016
2015 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the estimated fair values of the net assets acquired at the date of each respective acquisition as originally reported during the year 2015 and at December 31, 2016:
 
 
NavigationArts
 
AGS
 
Total
 
 
As
Originally Reported
 
Final as of September 30, 2016
 
As
Originally Reported
 
Final as of December 31, 2016
 
As
Originally Reported
 
Final as of  
 December 31, 
 2016
Cash and cash equivalents
 
$
1,317

 
$
1,317

 
$
1,727

 
$
1,727

 
$
3,044

 
$
3,044

Accounts receivable and other current assets
 
3,920

 
3,920

 
10,600

 
9,934

 
14,520

 
13,854

Property and equipment and other long-term assets
 
230

 
230

 
1,665

 
1,600

 
1,895

 
1,830

Deferred tax assets
 

 

 
4,996

 
5,722

 
4,996

 
5,722

Acquired intangible assets
 
1,500

 
2,800

 
10,000

 
22,700

 
11,500

 
25,500

Goodwill
 
23,822

 
23,794

 
33,815

 
24,454

 
57,637

 
48,248

Total assets acquired
 
30,789

 
32,061

 
62,803

 
66,137

 
93,592

 
98,198

Accounts payable and accrued expenses
 
871

 
871

 
3,087

 
2,760

 
3,958

 
3,631

Bank loans and other long-term liabilities
 

 

 

 
295

 

 
295

Deferred revenue
 
50

 
50

 
1,049

 
1,049

 
1,099

 
1,099

Due to employees
 
596

 
596

 
3,010

 
2,342

 
3,606

 
2,938

Deferred tax liabilities
 
525

 

 
3,800

 
7,974

 
4,325

 
7,974

Total liabilities assumed
 
2,042

 
1,517

 
10,946

 
14,420

 
12,988

 
15,937

Net assets acquired
 
$
28,747

 
$
30,544

 
$
51,857

 
$
51,717

 
$
80,604

 
$
82,261

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table presents the estimated fair values and useful lives of intangible assets acquired during the year ended December 31, 2015:
 
NavigationArts
 
AGS
 
Weighted Average Useful Life (in years)
 
Amount
 
Weighted Average Useful Life (in years)
 
Amount
Customer relationships
10
 
$
2,800

 
10
 
$
22,700

Total
 
 
$
2,800

 
 
 
$
22,700

2014 Acquisition  
Business Acquisition [Line Items]  
Summary of Acquisitions in Exchange for Common Stock and/or Cash
The following table discloses details of purchase price consideration of each of the 2014 acquisitions:
Name of Acquisition
 
Effective Date of Acquisition
 
Common Shares
 
Fair Value of Common
Shares
 
Cash, Net of Working Capital and Other Adjustments
 
Recorded Earnout
Payable
 
Total Recorded Purchase Price
 
Maximum Potential Earnout Payable
 
 
Issued
 
Deferred
 
Issued
 
Deferred
 
Paid
 
Deferred
 
Cash
 
Stock
 
 
 
 
 
 
(in shares)
 
(in thousands)
Netsoft
 
March 5, 2014
 

 

 
$

 
$

 
$
2,403

 
$
1,022

 
$
1,825

 
$

 
$
5,250

 
$
1,825

Jointech
 
April 30, 2014
 

 
89,552

 

 
2,788

 
10,000

 
4,000

 
15,000

 
5,000

 
36,788

 
20,000

GGA*
 
June 6, 2014
 

 

 

 

 
14,892

 

 
11,400

 

 
26,292

 
 
Great Fridays
 
October 31, 2014
 

 

 

 

 
10,777

 

 
1,173

 

 
11,950

 
1,173

 
 
 
 

 
89,552

 
$

 
$
2,788

 
$
38,072

 
$
5,022

 
$
29,398

 
$
5,000

 
$
80,280

 
 
* Earn-out for GGA had no maximum limit. The determination period ended as of December 31, 2014.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the estimated fair values of the net assets acquired at the date of each respective acquisition during the year ended December 31, 2014 as originally reported in the quarterly condensed consolidated financial statements and at December 31, 2015:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Total
 
As Originally Reported
 
Final as of March 31, 2015
 
As Originally Reported
 
Final as of June 30, 2015
 
As Originally Reported
 
Final as of June 30, 2015
 
As Originally Reported
 
Final as of December 31, 2015
 
As Originally Reported
 
Final as of December 31, 2015
Cash and cash equivalents
$

 
$

 
$
871

 
$
871

 
$

 
$

 
$
259

 
$
259

 
$
1,130

 
$
1,130

Trade receivables and other current assets
788

 
788

 
784

 
784

 
5,157

 
5,377

 
1,825

 
1,825

 
8,554

 
8,774

Property and equipment and other long-term assets
52

 
52

 
338

 
338

 
444

 
306

 
262

 
262

 
1,096

 
958

Deferred tax assets
351

 

 

 

 
4,463

 

 

 

 
4,814

 

Acquired intangible assets
1,700

 
1,700

 
25,744

 
15,312

 
10,959

 
16,000

 
5,747

 
200

 
44,150

 
33,212

Goodwill
2,776

 
2,779

 
11,033

 
23,758

 
6,496

 
7,306

 
6,947

 
11,262

 
27,252

 
45,105

Total assets acquired
5,667

 
5,319

 
38,770

 
41,063

 
27,519

 
28,989

 
15,040

 
13,808

 
86,996

 
89,179

Accounts payable and accrued expenses
69

 
69

 
728

 
728

 
2,593

 
2,593

 
872

 
807

 
4,262

 
4,197

Deferred revenue

 

 

 

 

 
104

 
317

 
317

 
317

 
421

Due to employees

 

 
1,254

 
1,254

 

 

 
624

 
624

 
1,878

 
1,878

Deferred tax liabilities

 

 

 
2,293

 

 

 
1,200

 
110

 
1,200

 
2,403

Total liabilities assumed
69

 
69

 
1,982

 
4,275

 
2,593

 
2,697

 
3,013

 
1,858

 
7,657

 
8,899

Net assets acquired
$
5,598

 
$
5,250

 
$
36,788

 
$
36,788

 
$
24,926

 
$
26,292

 
$
12,027

 
$
11,950

 
$
79,339

 
$
80,280

Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
The following table presents the estimated fair values and useful lives of intangible assets acquired during the year ended December 31, 2014:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
Customer relationships
10
 
$
1,700

 
10
 
$
15,000

 
10
 
$
16,000

 
3
 
$
200

Trade names
 

 
2
 
312

 
 

 
 

Total
 
 
$
1,700

 
 
 
$
15,312

 
 
 
$
16,000

 
 
 
$
200